OFF PLAN 1 BEDROOM INVESTMENT VILLA FOR SALE NEAR BALANGAN BEACH – HIGH-YIELD OPPORTUNITY
📍 Uluwatu•1 Bed•1 Bed / 1 Bath•Leasehold (29 years)
OFF PLAN
Property Details
LocationUluwatu
Bedrooms1
Beds / Baths1 Bed / 1 Bath
Land Size100 m²
Building Size95 m²
TenureLeasehold — 29 yrs remaining
Price / Bedroom$175,346
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$115/night
Occupancy (area estimate)42%
Gross Revenue (annual)$17,462
Standard Expenses (40%)−$6,985
Net Revenue$10,477
Lease Depreciation (178,763 ÷ 29 yrs)−$6,164
Estimated Net Yield5.9%
Not financial advice. This is an automated stress-test using area-average nightly rates and estimated occupancy — not actual rental data for this specific property. All assumptions are shown above. Verify independently before investing. Read our full methodology →
Asking Price
$178,763
USD
Stress-Tested Net Yield
5.9%
Price / m² (land)$1,788
View Original Listing →
Opens on Bali Home Immo. We don't earn anything if you book — we're just the auditor.